Wyndham Hotels & Resorts Reports Third Quarter 2021 Results

Company Increases Dividend 33% to Pre-Pandemic Level

Raises Full-Year 2021 Outlook

PARSIPPANY, N.J., Oct. 27, 2021 /PRNewswire/ -- Wyndham Hotels & Resorts (NYSE: WH) today announced results for the three months ended September 30, 2021. Highlights include:

  • U.S. RevPAR exceeded 2019 levels by 7%, growing 59% versus 2020.
  • System-wide rooms grew 60 basis points sequentially, including 40 basis points of growth in the U.S. and 80 basis points of growth internationally.
  • Diluted earnings per share of $1.09 compared to $0.29 in third quarter 2020; adjusted diluted EPS of $1.16 compared to $0.36 in third quarter 2020.
  • Net income of $103 million compared to $27 million in third quarter 2020; adjusted net income of $109 million compared to $34 million in third quarter 2020.
  • Adjusted EBITDA of $194 million compared to $103 million in third quarter 2020.
  • Net cash provided by operating activities of $147 million compared to $97 million in third quarter 2020; free cash flow of $141 million compared to $92 million in third quarter 2020.
  • Returned $50 million to shareholders in the quarter through $27 million of share repurchases and a quarterly cash dividend of $0.24 per share.
  • Board of Directors recently authorized a 33% increase in the quarterly cash dividend to pre-pandemic level of $0.32 per share beginning with the dividend expected to be declared in fourth quarter 2021.
  • Company raises full-year 2021 outlook.

"Our resilient select-service franchising business model continues to lead the industry's recovery with RevPAR well in excess of 2019 levels. These results have been fueled by the many investments we made over the last two years to capture an increasing share of both leisure and everyday business travel," said Geoffrey A. Ballotti, president and chief executive officer. "Developer interest in our brands is strong. Our pipeline grew another 440 basis points and is now at pre-pandemic levels. At the same time our teams opened over 50% more rooms than we opened last year, and more rooms than we opened in the third quarter of 2019. Our diversified brand portfolio, now including our newly launched upper midscale all-inclusive brand, Alltra, and compelling owner value proposition, combined with our asset-light business model positions us to deliver strong free cash flow and shareholder returns well into the future."

Fee-related and other revenues increased 48% to $377 million compared to $255 million in the third quarter of 2020 primarily reflecting the ongoing recovery in travel demand and its impact on global RevPAR, which has now recovered to 97% of 2019 levels, including domestic RevPAR at 7% above 2019.

The Company generated net income of $103 million, or $1.09 per diluted share, compared to net income of $27 million, or $0.29 per diluted share, in the third quarter of 2020. The increase of $76 million, or $0.80 per diluted share, reflects the increase in fee-related and other revenues and lower net interest expense, partially offset by higher volume-related expenses due to the ongoing recovery in travel demand.

The following discussion of third quarter operating results focuses on the Company's key drivers as well as revenue and adjusted EBITDA for each of the Company's segments. Full reconciliations of GAAP results to the Company's non-GAAP adjusted measures for all reported periods appear in the tables to this press release.

System Size

September 30, 2021

QTD Change
(bps)

YTD Change
(bps)

United States

486,800

40

(10)

International

315,800

80

230

Global

802,600

60

80

Year-to-date, the Company's global system grew 80 basis points, reflecting quarter-over-quarter sequential growth of 60 basis points driven by 40 basis points of growth in the U.S. and 80 basis points of growth internationally. Third quarter room openings exceeded 2019 levels by 4% globally reflecting a 46% increase in domestic additions. The Company's annualized retention rate through third quarter stood at approximately 95%, putting the Company solidly on track with its goal of achieving a 95% retention rate and its net room growth outlook of 1.5 to 2% for the full year 2021.

RevPAR

Third Quarter
2021

YOY
Constant
Currency %
Change

Constant
Currency %
Change
vs. 2019

United States

$

57.73

59

%

7

%

International

27.15

49

(25)

Global

45.80

56

(3)

Global and international RevPAR began to lap the onset of the COVID-19 pandemic in January 2021, while the U.S. began to lap its onset in March 2021. As such, comparisons to 2019 (on a two-year, constant currency basis) are more meaningful when evaluating trends. On this basis, third quarter RevPAR in the U.S. exceeded 2019 levels by 7% while global RevPAR recovered to 97% of 2019 levels and international RevPAR declined 25%. The 7% increase in the U.S. represents continued sequential improvement compared to a decline of 5% in the second quarter of 2021. Notably, RevPAR for the Company's economy brands exceeded 2019 levels by 14% in the third quarter. The 25% international decline demonstrates strong sequential progress from a 44% decline in second quarter led by growth in regions where travel restrictions subsided. Canada improved 32 points to a 17% decline and EMEA improved 43 points to a 25% decline, partially offset by a 10 point sequential decrease to a 17% decline in China due to travel restrictions resulting from local COVID outbreaks in August and September.

Business Segment Results

Revenue

Adjusted EBITDA

Third
Quarter
2021

Third
Quarter

2020

%
Change

Third
Quarter
2021

Third

Quarter
2020

%

Change

Hotel Franchising

$

337

$

236

43

%

$

193

$

119

62

%

Hotel Management

126

101

25

16

2

n/a

Corporate and
Other

(15)

(18)

17

Total Company

$

463

$

337

37

$

194

$

103

88

Hotel Franchising revenues increased 43% year-over-year to $337 million primarily due to the global RevPAR increase. Hotel Franchising adjusted EBITDA increased 62% to $193 million reflecting the growth in revenues as well as a timing benefit from the marketing fund, partially offset by higher volume-related expenses.

Hotel Management revenues increased 25% year-over-year to $126 million, including a $4 million increase in cost-reimbursement revenues, which have no impact on adjusted EBITDA. Absent cost-reimbursements, Hotel Management revenues increased $21 million, or 111%, to $40 million primarily due to the global RevPAR increase, as well as improved performance at the Company's owned hotels. Hotel Management adjusted EBITDA increased $14 million year-over-year reflecting the revenue increases, partially offset by higher volume-related expenses, and reflecting significant margin expansion (excluding cost reimbursements) to 40% in 2021 from 11% in 2020.

During the third quarter 2021, the Company's marketing fund revenues exceeded expenses by $19 million; while in third quarter 2020, the Company's marketing fund expenses exceeded revenues by $8 million.

Development

The Company awarded 151 new contracts this quarter, 3% higher than 2019. On September 30, 2021, the Company's global development pipeline consisted of over 1,450 hotels and approximately 193,000 rooms. The pipeline grew 440 basis points year-over-year and 120 basis points sequentially - including 90 basis points domestically and 140 basis points internationally. Approximately 65% of the Company's development pipeline is international and 76% is new construction, of which approximately 34% has broken ground.

Cash and Liquidity

The Company generated $147 million of net cash provided by operating activities in the third quarter of 2021 compared to $97 million in third quarter 2020. The Company generated $141 million of free cash flow in the third quarter of 2021 compared to $92 million in the third quarter 2020.

At September 30, 2021, the Company had $193 million of cash on its balance sheet and approximately $930 million in total liquidity. The Company's net debt leverage ratio was 3.7 times at September 30, 2021 and within the Company's 3 to 4 times stated target range.

Share Repurchases and Dividends

During the third quarter of 2021, the Company repurchased approximately 374,000 shares of its common stock for $27 million at an average price of $73.13 per share.

The Company paid common stock dividends of $23 million, or $0.24 per share, in the third quarter of 2021. The Company's Board of Directors authorized a 33% increase in the quarterly cash dividend to pre-pandemic level of $0.32 per share, beginning with the dividend expected to be declared in fourth quarter 2021.

2021 Outlook

The Company updated its outlook for full-year 2021 as follows:

  • Net rooms growth of 1.5% to 2% versus our prior outlook of 1% to 2%.
  • RevPAR growth of approximately 43% versus 2020, or a decline of approximately 14% compared to 2019, which is improved from growth of approximately 40% versus 2020, or a decline of approximately 16% compared to 2019.
  • Fee-related and other revenues of $1.21 billion to $1.23 billion, up from $1.16 billion to $1.19 billion.
  • Adjusted EBITDA of $560 million to $570 million, up from $525 million to $535 million.
  • Adjusted net income of $275 million to $285 million, up from $244 million to $254 million.
  • Adjusted diluted EPS of $2.93 to $3.03, up from $2.60 to $2.70, based on a diluted share count of 94.0 million that excludes any share repurchases after September 30, 2021.
  • Free cash conversion from Adjusted EBITDA of approximately 60%, up from approximately 55%.

More detailed projections are available in Table 8 of this press release. The Company is providing certain financial metrics only on a non-GAAP basis because, without unreasonable efforts, it is unable to predict with reasonable certainty the occurrence or amount of all of the adjustments or other potential adjustments that may arise in the future during the forward-looking period, which can be dependent on future events that may not be reliably predicted. Based on past reported results, where one or more of these items have been applicable, such excluded items could be material, individually or in the aggregate, to the reported results.

Conference Call Information
Wyndham Hotels will hold a conference call with investors to discuss the Company's results and outlook on Thursday, October 28, 2021 at 8:30 a.m. ET. Listeners can access the webcast live through the Company's website at www.investor.wyndhamhotels.com. The conference call may also be accessed by dialing 877 876-9173 and providing the passcode "Wyndham". Listeners are urged to call at least five minutes prior to the scheduled start time. An archive of this webcast will be available on the website beginning at noon ET on October 28, 2021. A telephone replay will be available for approximately ten days beginning at noon ET on October 28, 2021 at 800 839-4992.

Presentation of Financial Information
Financial information discussed in this press release includes non-GAAP measures, which include or exclude certain items. These non-GAAP measures differ from reported GAAP results and are intended to illustrate what management believes are relevant period-over-period comparisons and are helpful to investors as an additional tool for further understanding and assessing the Company's ongoing operating performance. The Company uses these measures internally to assess its operating performance, both absolutely and in comparison to other companies, and to make day to day operating decisions, including in the evaluation of selected compensation decisions. Exclusion of items in the Company's non-GAAP presentation should not be considered an inference that these items are unusual, infrequent or non-recurring. Full reconciliations of GAAP results to the comparable non-GAAP measures for the reported periods appear in the financial tables section of this press release.

About Wyndham Hotels & Resorts
Wyndham Hotels & Resorts (NYSE: WH) is the world's largest hotel franchising company by the number of properties, with approximately 9,000 hotels across nearly 95 countries on six continents. Through its network of approximately 803,000 rooms appealing to the everyday traveler, Wyndham commands a leading presence in the economy and midscale segments of the lodging industry. The Company operates a portfolio of 22 hotel brands, including Super 8®, Days Inn®, Ramada®, Microtel®, La Quinta®, Baymont®, Wingate®, AmericInn®, Hawthorn Suites®, Trademark Collection® and Wyndham®. Wyndham Hotels & Resorts is also a leading provider of hotel management services. The Company's award-winning Wyndham Rewards loyalty program offers over 90 million enrolled members the opportunity to redeem points at thousands of hotels, vacation club resorts and vacation rentals globally. For more information, visit www.wyndhamhotels.com. The Company may use its website as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. Disclosures of this nature will be included on the Company's website in the Investors section, which can currently be accessed at www.investor.wyndhamhotels.com. Accordingly, investors should monitor this section of the Company's website in addition to following the Company's press releases, filings submitted with the Securities and Exchange Commission and any public conference calls or webcasts.

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the federal securities laws, including statements related to Wyndham Hotels' current views and expectations with respect to its future performance and operations, including revenues, earnings, cash flow and other financial and operating measures, share repurchases and dividends, restructuring charges and statements related to the coronavirus pandemic ("COVID-19"). Forward-looking statements include those that convey management's expectations as to the future based on plans, estimates and projections at the time Wyndham Hotels makes the statements and may be identified by words such as "will," "expect," "believe," "plan," "anticipate," "intend," "goal," "future," "outlook," "guidance," "target," "objective," "estimate," "projection" and similar words or expressions, including the negative version of such words and expressions. Forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of Wyndham Hotels to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release.

Factors that could cause actual results to differ materially from those in the forward-looking statements include, without limitation, general economic conditions; the continuation or worsening of the effects from COVID-19, its scope, duration and impact on the Company's business operations, financial results, cash flows and liquidity, as well as the impact on the Company's franchisees and property owners, guests and team members, the hospitality industry and overall demand for travel; the success of the Company's mitigation efforts in response to COVID-19; the Company's performance in any recovery from COVID-19; the performance of the financial and credit markets; the economic environment for the hospitality industry; operating risks associated with the hotel franchising and management businesses; the Company's relationships with franchisees and property owners; the impact of war, terrorist activity, political instability or political strife; concerns with or threats of pandemics, contagious diseases or health epidemics, including the effects of COVID-19 and any resurgence or mutations of the virus and actions governments, businesses and individuals take in response to the pandemic, including stay-in-place directives and other travel restrictions; risks related to restructuring or strategic initiatives; risks related to the Company's relationship with CorePoint Lodging; the Company's ability to satisfy obligations and agreements under its outstanding indebtedness, including the payment of principal and interest and compliance with the covenants thereunder; risks related to the Company's ability to obtain financing and the terms of such financing, including access to liquidity and capital as a result of COVID-19; and the Company's ability to make or pay, plans for, and the timing and amount of any future share repurchases and/or dividends, as well as the risks described in the Company's most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission and any subsequent reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, subsequent events or otherwise.

Contacts

Investors:

Media:

Matt Capuzzi

Scott Carman

Senior Vice President, Investor Relations

Senior Director, Global Communications 

973 753-6453

973 753-6590

ir@wyndham.com  

WyndhamHotelsNews@wyndham.com  

 

Table 1

WYNDHAM HOTELS & RESORTS

INCOME/(LOSS) STATEMENT

(In millions, except per share data)

(Unaudited)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2021

2020

2021

2020

Net revenues

Royalties and franchise fees

$

144

$

96

$

344

$

250

Marketing, reservation and loyalty

149

99

353

288

Management and other fees

32

12

82

50

License and other fees

20

21

60

63

Other

32

27

92

79

Fee-related and other revenues

377

255

931

730

Cost reimbursements

86

82

242

274

Net revenues

463

337

1,173

1,004

Expenses

Marketing, reservation and loyalty

130

107

327

311

Operating

33

25

92

82

General and administrative

30

28

81

82

Cost reimbursements

86

82

242

274

Depreciation and amortization

23

24

70

73

Separation-related

3

1

Impairments, net

206

Restructuring

29

Transaction-related, net

13

Total expenses

302

266

815

1,071

Operating income/(loss)

161

71

358

(67)

Interest expense, net

22

29

73

83

Early extinguishment of debt

18

Income/(loss) before income taxes

139

42

267

(150)

Provision for/(benefit from) income taxes

36

15

72

(25)

Net income/(loss)

$

103

$

27

$

195

$

(125)

Earnings/(loss) per share

Basic

$

1.10

$

0.29

$

2.09

$

(1.34)

Diluted

1.09

0.29

2.08

(1.34)

Weighted average shares outstanding

Basic

93.6

93.3

93.5

93.4

Diluted

94.1

93.4

93.9

93.4

 

Table 2

WYNDHAM HOTELS & RESORTS

HISTORICAL REVENUE AND ADJUSTED EBITDA BY SEGMENT

 

The reportable segments presented below represent our operating segments for which separate financial information is available and is utilized on a regular basis by our chief operating decision maker to assess performance and allocate resources. In identifying our reportable segments, we also consider the nature of services provided by our operating segments. Management evaluates the operating results of each of our reportable segments based upon net revenues and adjusted EBITDA. We believe that adjusted EBITDA is a useful measure of performance for our segments which, when considered with GAAP measures, allows a more complete understanding of our operating performance. We use this measure internally to assess operating performance, both absolutely and in comparison to other companies, and to make day to day operating decisions, including in the evaluation of selected compensation decisions. Our presentation of adjusted EBITDA may not be comparable to similarly-titled measures used by other companies. During the first quarter of 2021, we modified the definition of adjusted EBITDA to exclude the amortization of development advance notes to reflect how our chief operating decision maker reviews operating performance beginning in 2021. We have applied the modified definition of adjusted EBITDA to all periods presented.

First
Quarter

Second
Quarter

Third
Quarter

Fourth
Quarter

Full
Year

Hotel Franchising

Net revenues

2021

$

209

$

283

$

337

2020

243

182

236

$

202

$

863

2019

269

331

379

300

1,279

Adjusted EBITDA (a)

2021

$

105

$

166

$

193

2020

110

86

119

$

77

$

392

2019

115

164

197

153

629

Hotel Management

Net revenues

2021

$

94

$

123

$

126

2020

167

76

101

$

94

$

437

2019

197

201

180

190

768

Adjusted EBITDA

2021

$

5

$

16

$

16

2020

17

(4)

2

$

(1)

$

13

2019

16

16

13

21

66

Corporate and Other

Net revenues

2021

$

$

$

2020

$

$

2019

2

1

1

2

6

Adjusted EBITDA

2021

$

(13)

$

(14)

$

(15)

2020

(18)

(16)

(18)

$

(18)

$

(69)

2019

(18)

(19)

(18)

(19)

(74)

Total Company

Net revenues

2021

$

303

$

406

$

463

2020

410

258

337

$

296

$

1,300

2019

468

533

560

492

2,053

Net income/(loss)

2021

$

24

$

68

$

103

2020

22

(174)

27

$

(7)

$

(132)

2019

21

26

45

64

157

Adjusted EBITDA (a)

2021

$

97

$

168

$

194

2020

109

66

103

$

58

$

336

2019

113

161

192

155

621

___________________

NOTE: Amounts may not add across due to rounding. See Table 7 for reconciliations of Total Company non-GAAP measures and Table 9 for definitions.

(a) 

Adjusted EBITDA for 2020 and 2019 has been recast to exclude the amortization of development advance notes to be consistent with the current year presentation.

 

Table 3

WYNDHAM HOTELS & RESORTS

CONDENSED CASH FLOWS

(In millions)

(Unaudited)

Nine Months Ended
September 30,

2021

2020

Operating activities

Net income/(loss)

$

195

$

(125)

Depreciation and amortization

70

73

Impairment (a)

209

Deferred income taxes

4

(52)

Trade receivables

(10)

(64)

Accounts payable, accrued expenses and other current liabilities

18

5

Deferred revenues

14

(43)

Other, net

36

54

Net cash provided by operating activities

327

57

Investing activities

Property and equipment additions

(23)

(23)

Other, net

2

(1)

Net cash used in investing activities

(21)

(24)

Financing activities

Proceeds from/(payments of) long-term debt, net

(525)

722

Dividends to shareholders

(53)

(45)

Repurchases of common stock

(26)

(50)

Other, net

(2)

(18)

Net cash (used in)/provided by financing activities

(606)

609

Effect of changes in exchange rates on cash, cash equivalents and restricted cash

(1)

Net (decrease)/increase in cash, cash equivalents and restricted cash

(300)

641

Cash, cash equivalents and restricted cash, beginning of period

493

94

Cash, cash equivalents and restricted cash, end of period

$

193

$

735

Free Cash Flow:
We define free cash flow to be net cash provided by operating activities less property and equipment additions, which we also refer to as capital expenditures. We believe free cash flow to be a useful operating performance measure to us and investors to evaluate the ability of our operations to generate cash for uses other than capital expenditures and, after debt service and other obligations, our ability to grow our business through acquisitions and investments, as well as our ability to return cash to shareholders through dividends and share repurchases. This non-GAAP measure is not necessarily a representation of how we will use excess cash. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating Wyndham Hotels is that free cash flow does not represent the total cash movement for the period as detailed in the condensed consolidated statement of cash flows.

 

Three Months Ended
September 30,

Nine Months Ended
September 30,

2021

2020

2021

2020

Net cash provided by operating activities (b)

$

147

$

97

$

327

$

57

Less: Property and equipment additions

(6)

(5)

(23)

(23)

Free cash flow

$

141

$

92

$

304

$

34

_______________________

(a) 

2020 excludes $3 million of cash proceeds from a previously impaired asset.

(b) 

The three and nine months ended September 30, 2020 include $10 million and $58 million, respectively, of payments in connection with our restructuring initiatives, our acquisition of La Quinta and our spin-off from Wyndham Worldwide.

 

Table 4

WYNDHAM HOTELS & RESORTS

BALANCE SHEET SUMMARY AND DEBT

(In millions)

(Unaudited)

As of
September 30, 2021

As of
December 31, 2020

Assets

Cash and cash equivalents

$

193

$

493

Trade receivables, net

290

295

Property and equipment, net

259

278

Goodwill and intangible assets, net

3,211

3,240

Other current and non-current assets

357

338

Total assets

$

4,310

$

4,644

Liabilities and stockholders' equity

Total debt

$

2,088

$

2,597

Other current liabilities

350

325

Deferred income tax liabilities

370

359

Other non-current liabilities

379

400

Total liabilities

3,187

3,681

Total stockholders' equity

1,123

963

Total liabilities and stockholders' equity

$

4,310

$

4,644

Our outstanding debt was as follows:

As of

September 30, 2021

As of

December 31, 2020

$750 million revolving credit facility (due May 2023)

$

$

Term loan (due May 2025)

1,544

1,554

5.375% senior unsecured notes (due April 2026) (a)

496

4.375% senior unsecured notes (due August 2028)

492

492

Finance leases

52

55

Total debt

2,088

2,597

Cash and cash equivalents

193

493

Net debt

$

1,895

$

2,104

_______________________

(a)

The Company redeemed these notes on April 15, 2021 primarily with available cash.

 

Our outstanding debt as of September 30, 2021 matures as follows:

Amount

Within 1 year

$

21

Between 1 and 2 years

21

Between 2 and 3 years

22

Between 3 and 4 years

1,502

Between 4 and 5 years

7

Thereafter

515

Total

$

2,088

 

Table 5

WYNDHAM HOTELS & RESORTS

REVENUE DRIVERS

Nine Months Ended September 30,

2021

2020

Change

% Change

Beginning Room Count (January 1)

United States

487,300

510,200

(22,900)

(4%)

International

308,600

320,800

(12,200)

(4)

Global

795,900

831,000

(35,100)

(4)

Additions

United States

16,000

8,400

7,600

90

International

16,500

13,100

3,400

26

Global

32,500

21,500

11,000

51

Deletions

United States

(16,500)

(20,900)

4,400

21

International (a)

(9,300)

(27,600)

18,300

66

Global (a)

(25,800)

(48,500)

22,700

47

Ending Room Count (September 30)

United States

486,800

497,700

(10,900)

(2)

International

315,800

306,300

9,500

3

Global

802,600

804,000

(1,400)

—%

As of September 30,

FY 2019
Royalty
Contribution
(c)

2021

2020

Change

% Change (b)

System Size

United States

Economy

244,600

253,000

(8,400)

(3%)

Midscale and Upper Midscale

223,900

229,100

(5,200)

(2)

Upscale and Above

18,300

15,600

2,700

17

Total United States

486,800

497,700

(10,900)

(2%)

86%

International

Greater China 

151,100

142,000

9,100

6%

3

Rest of Asia Pacific

29,000

27,000

2,000

7

1

Europe, the Middle East and Africa

65,700

67,400

(1,700)

(3)

4

Canada

39,700

40,600

(900)

(2)

5

Latin America

30,300

29,300

1,000

3

1

Total International

315,800

306,300

9,500

3%

14

Global

802,600

804,000

(1,400)

—%

100%

____________________

(a) 

2020 includes the termination of approximately 18,200 rooms including 14,000 master-franchisee rooms in Greater China, 1,300 rooms in the U.S. and 2,900 unprofitable rooms in Europe, the Middle East and Africa and the rest of Asia Pacific in connection with the Company's previously announced strategic termination plan.

(b)  

Includes the global impact from the Company's previously announced strategic termination plan in 2020 resulting in the removal of 8,500 rooms in 2020, including 6,900 rooms in the U.S., and 1,600 unprofitable rooms in Europe, the Middle East and Africa and the rest of Asia Pacific.

(c)  

FY 2019 provided to illustrate pre-pandemic results.

 

Table 5 (continued)

WYNDHAM HOTELS & RESORTS

REVENUE DRIVERS

Three Months Ended
September 30, 2021

 Constant Currency
% Change (a)

 Two-Year Basis
% Change (b)

Regional RevPAR Growth

United States

Economy

$

51.33

52%

14%

Midscale and Upper Midscale

62.51

62

4

Upscale and Above

93.42

127

(14)

Total United States

$

57.73

59%

7%

International

Greater China

$

16.70

18%

(17%)

Rest of Asia Pacific

19.57

3

(53)

Europe, the Middle East and Africa

40.81

90

(25)

Canada

54.45

56

(17)

Latin America

18.44

172

(34)

Total International

$

27.15

49%

(25%)

Global

$

45.80

56%

(3%)

Three Months Ended September 30,

2021

2020

% Change

Average Royalty Rate

United States

4.6%

4.4%

20 bps

International

2.2%

2.1%

10 bps

Global

4.1%

3.9%

20 bps

Nine Months Ended
September 30, 2021

 Constant Currency
% Change (a)

 Two-Year Basis
% Change (b)

Regional RevPAR Growth

United States

Economy

$

40.50

45%

3%

Midscale and Upper Midscale

49.74

48

(10)

Upscale and Above

72.01

59

(31)

Total United States

$

45.64

47%

(6%)

International

Greater China

$

16.30

68%

(16%)

Rest of Asia Pacific

20.87

9

(46)

Europe, the Middle East and Africa

24.35

20

(51)

Canada

33.73

24

(33)

Latin America

15.37

26

(43)

Total International

$

20.66

34%

(37%)

Global

$

35.94

44%

(16%)

Nine Months Ended September 30,

2021

2020

% Change

Average Royalty Rate

United States

4.6%

4.5%

10 bps

International

2.2%

2.2%

Global

4.1%

4.0%

10 bps

________________________

(a)

International excludes the impact of currency exchange movements.

(b)

Compares 2021 to 2019; international excludes the impact of currency exchange movements.

 

Table 6

WYNDHAM HOTELS & RESORTS

HISTORICAL REVPAR AND ROOMS

First
Quarter

Second
Quarter

Third
Quarter

Fourth
Quarter

Full Year

Hotel Franchising

Global RevPAR

2021

$

24.02

$

35.69

$

44.67

2020

$

25.90

$

17.05

$

28.83

$

23.19

$

23.74

2019

$

33.76

$

42.04

$

45.23

$

34.51

$

38.91

U.S. RevPAR

2021

$

29.68

$

46.99

$

56.38

2020

$

31.43

$

23.19

$

36.06

$

27.28

$

29.50

2019

$

37.69

$

48.65

$

51.93

$

37.96

$

44.09

International RevPAR

2021

$

15.26

$

18.21

$

26.62

2020

$

17.39

$

7.66

$

17.39

$

16.71

$

14.75

2019

$

27.56

$

31.59

$

34.79

$

29.15

$

30.80

Global Rooms

2021

748,700

752,500

758,600

2020

769,000

754,700

748,200

746,500

746,500

2019

745,300

751,300

758,400

770,200

770,200

U.S. Rooms

2021

452,500

454,200

458,000

2020

463,900

460,200

459,600

452,600

452,600

2019

454,900

457,600

460,100

464,600

464,600

International Rooms     

2021

296,200

298,300

300,600

2020

305,100

294,500

288,600

293,900

293,900

2019

290,400

293,700

298,300

305,600

305,600

Hotel Management

Global RevPAR

2021

$

38.17

$

56.08

$

64.63

2020

$

50.00

$

20.67

$

34.34

$

32.91

$

34.67

2019

$

63.25

$

66.67

$

66.65

$

59.19

$

64.01

U.S. RevPAR

2021

$

42.89

$

67.42

$

78.27

2020

$

54.35

$

23.21

$

39.12

$

34.14

$

37.97

2019

$

65.58

$

71.61

$

70.75

$

60.89

$

67.32

International RevPAR

2021

$

27.12

$

31.20

$

37.53

2020

$

38.07

$

13.78

$

23.16

$

29.86

$

26.21

2019

$

55.12

$

49.53

$

52.49

$

53.67

$

52.69

Global Rooms

2021

48,500

45,500

44,000

2020

59,300

58,200

55,800

49,400

49,400

2019

66,800

65,200

63,400

60,800

60,800

U.S. Rooms

2021

33,500

30,600

28,800

2020

42,900

41,800

38,100

34,700

34,700

2019

51,700

50,700

49,100

45,600

45,600

International Rooms

2021

15,000

14,900

15,200

2020

16,400

16,400

17,700

14,700

14,700

2019

15,100

14,500

14,300

15,200

15,200

 

Table 6 (continued)

WYNDHAM HOTELS & RESORTS

HISTORICAL REVPAR AND ROOMS

First
Quarter

Second
Quarter

Third
Quarter

Fourth
Quarter

Full Year

Total System

Global RevPAR

2021

$

24.90

$

36.92

$

45.80

2020

$

27.68

$

17.31

$

29.23

$

23.84

$

24.51

2019

$

36.21

$

44.06

$

46.94

$

36.36

$

40.92

U.S. RevPAR

2021

$

30.62

$

48.37

$

57.73

2020

$

33.45

$

23.19

$

36.31

$

27.80

$

30.20

2019

$

40.56

$

50.98

$

53.79

$

40.09

$

46.39

International RevPAR

2021

$

15.83

$

18.84

$

27.15

2020

$

18.45

$

7.96

$

17.72

$

17.37

$

15.35

2019

$

28.92

$

32.47

$

35.63

$

30.29

$

31.85

Global Rooms

2021

797,200

798,000

802,600

2020

828,300

812,900

804,000

795,900

795,900

2019

812,100

816,600

821,800

831,000

831,000

U.S. Rooms     

2021

486,000

484,800

486,800

2020

506,800

502,000

497,700

487,300

487,300

2019

506,600

508,300

509,200

510,200

510,200

International Rooms

2021

311,200

313,200

315,800

2020

321,500

310,900

306,300

308,600

308,600

2019

305,500

308,300

312,600

320,800

320,800

_________________________

NOTE: Amounts may not foot due to rounding. Results reflect the reclassification of rooms from the Hotel Management segment to the Hotel Franchising segment related to the CorePoint Lodging asset sales.

 

Table 7

WYNDHAM HOTELS & RESORTS

NON-GAAP RECONCILIATIONS

(In millions)

The tables below reconcile certain non-GAAP financial measures. The presentation of these adjustments is intended to permit the comparison of particular adjustments as they appear in the income statement in order to assist investors' understanding of the overall impact of such adjustments. We believe that adjusted EBITDA, adjusted net income and adjusted EPS financial measures provide useful information to investors about us and our financial condition and results of operations because these measures are used by our management team to evaluate our operating performance and make day-to-day operating decisions and adjusted EBITDA is frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in our industry. These measures also assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which may be recurring or non-recurring and which in our view do not necessarily reflect ongoing performance. We also internally use these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. These supplemental disclosures are in addition to GAAP reported measures. These non-GAAP reconciliation tables should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP.

Reconciliation of Net Income/(Loss) to Adjusted EBITDA:

First
Quarter

Second
Quarter

Third
Quarter

Fourth
Quarter

Full Year

2021

Net income

$

24

$

68

$

103

Provision for income taxes

11

25

36

Depreciation and amortization

24

24

23

Interest expense, net

28

22

22

Early extinguishment of debt (a)

18

Stock-based compensation expense

5

8

7

Development advance notes amortization (b)

2

2

3

Separation-related expenses (c)

2

1

Foreign currency impact of highly inflationary
countries (d)

1

Adjusted EBITDA

$

97

$

168

$

194

2020

Net income/(loss)

$

22

$

(174)

$

27

$

(7)

$

(132)

Provision for/(benefit from) income taxes

9

(48)

15

(2)

(26)

Depreciation and amortization

25

25

24

24

98

Interest expense, net

25

28

29

30

112

Stock-based compensation expense

4

5

5

5

19

Development advance notes amortization (b)

2

2

2

2

9

Impairments, net (e)

206

206

Restructuring costs (f)

13

16

5

34

Transaction-related expenses, net (g)

8

5

12

Separation-related expenses (c)

1

1

2

Foreign currency impact of highly inflationary

countries (d)

1

2

Adjusted EBITDA

$

109

$

66

$

103

$

58

$

336

2019

Net income

$

21

$

26

$

45

$

64

$

157

Provision for income taxes

5

10

21

14

50

Depreciation and amortization

29

27

26

28

109

Interest expense, net

24

26

25

25

100

Stock-based compensation expense

3

4

4

4

15

Development advance notes amortization (b)

2

2

2

2

8

Impairment, net (h)

45

45

Contract termination costs (i)

9

34

(1)

42

Restructuring costs (j)

8

8

Transaction-related expenses, net (g)

7

11

12

10

40

Separation-related expenses (c)

21

1

22

Transaction-related item (k)

20

20

Foreign currency impact of highly inflationary

countries (d)

1

3

1

5

Adjusted EBITDA

$

113

$

161

$

192

$

155

$

621

_____________________

NOTE: Amounts may not add due to rounding.

(a) 

Relates to the redemption premium and non-cash expenses associated with the early redemption of the Company's 5.375% senior unsecured notes. These expenses were recorded in interest expense, net on the Company's income/(loss) statement.

(b) 

Represents the non-cash amortization of development advance notes, which is now excluded from adjusted EBITDA to reflect how the Company's chief operating decision maker reviews operating performance.

(c) 

Represents costs associated with the Company's spin-off from Wyndham Worldwide.

(d) 

Relates to the foreign currency impact from hyper-inflation in Argentina, which is reflected in operating expenses on the income statement.

(e) 

Represents a non-cash charge to reduce the carrying values of certain intangible assets to their fair values principally attributable to higher discount rates primarily resulting from increased share price volatility, partially offset by $3 million of cash proceeds from a previously impaired asset.

(f) 

Represents charges associated with restructuring initiatives implemented in response to the effects on travel demand as a result of COVID-19.

(g) 

Primarily relates to integration costs incurred in connection with the Company's acquisition of La Quinta.

(h) 

Represents a non-cash charge associated with the termination of certain hotel-management arrangements.

(i) 

Represents costs associated with the termination of certain hotel-management arrangements.

(j) 

Represents a charge related to enhancing the Company's organizational efficiency and rationalizing our operations.

(k) 

Represents the one-time fee credit related to the Company's agreement with CorePoint Lodging, which is reflected as a reduction to hotel management revenues on the income statement.

 

Table 7 (continued)

WYNDHAM HOTELS & RESORTS

NON-GAAP RECONCILIATIONS

(In millions, except per share data)

Reconciliation of Net Income/(Loss) and Diluted Earnings/(Loss) Per Share to Adjusted Net Income and Adjusted Diluted EPS:

Three Months Ended
September 30,

Nine Months Ended
September 30,

2021

2020

2021

2020

Diluted earnings/(loss) per share

$

1.09

$

0.29

$

2.08

$

(1.34)

Net income/(loss)

$

103

$

27

$

195

$

(125)

Adjustments:

Early extinguishment of debt (a)

18

Acquisition-related amortization expense (b)

9

9

27

28

Separation-related expenses

3

1

Foreign currency impact of highly inflationary countries

1

1

2

Impairments, net

206

Restructuring costs

29

Transaction-related expenses, net

13

Total adjustments before tax

9

10

49

279

Income tax provision (c)

3

3

12

65

Total adjustments after tax

6

7

37

214

Adjusted net income

$

109

$

34

$

232

$

89

Adjustments - EPS impact

0.07

0.07

0.39

2.30

Adjusted diluted EPS

$

1.16

$

0.36

$

2.47

$

0.96

Diluted weighted average shares outstanding

94.1

93.4

93.9

93.5

______________________

(a) 

Relates to the redemption premium and non-cash expenses associated with the early redemption of the Company's 5.375% senior unsecured notes. These expenses were recorded in interest expense, net on the Company's income/(loss) statement.

(b) 

Reflected in depreciation and amortization on the income/(loss) statement.

(c) 

Reflects the estimated tax effects of the adjustments.

 

Table 8

WYNDHAM HOTELS & RESORTS

2021 OUTLOOK

As of October 27, 2021

(In millions, except per share data)

2021 Outlook

Fee-related and other revenues (a)

$

1,210 - 1,230

Adjusted EBITDA

560 - 570

Depreciation and amortization expense (b)

55 - 57

Development advance notes amortization expense

9 - 11

Stock-based compensation expense

27 - 29

Interest expense, net (c)

93 - 95

Adjusted income before income taxes

370 - 385

Income tax expense (d)

95 - 100

Adjusted net income

$

275 - 285

Adjusted diluted EPS

$

2.93 - 3.03

Diluted shares (e)

94.0

Marketing, reservation and loyalty funds

 Approx. +$5

Capital expenditures

 Approx. $40

Development advance notes

Approx. $40

Free cash flow conversion rate (f)

 Approx. 60%

Year-over-Year Growth

Global RevPAR (g)

Approx. 43%

Number of rooms

1.5% - 2%

_____________________

(a) 

Includes $70 million of license fees, which reflects the minimum levels outlined in the underlying agreements.

(b) 

Excludes amortization of acquisition-related intangible assets of $36 - $38 million.

(c) 

Excludes charges relating to the early extinguishment of debt.

(d) 

Outlook assumes an effective tax rate of approximately 26%.

(e) 

Excludes the impact of any share repurchases after September 30, 2021.

(f) 

Represents the percentage of adjusted EBITDA that is expected to produce free cash flow. Free cash flow plus capital expenditures equals net cash from operating activities.

(g) 

Compared to 2019, outlook represents a 14% decline in global RevPAR.

In determining adjusted EBITDA, interest expense, net, adjusted income before income taxes, adjusted net income and adjusted diluted EPS, we exclude certain items which are otherwise included in determining the comparable GAAP financial measures. We are providing these measures on a non-GAAP basis only because, without unreasonable efforts, we are unable to predict with reasonable certainty the occurrence or amount of all the adjustments or other potential adjustments that may arise in the future during the forward-looking period, which can be dependent on future events that may not be reliably predicted. Based on past reported results, where one or more of these items have been applicable, such excluded items could be material, individually or in the aggregate, to the reported results.

 

Table 9

WYNDHAM HOTELS & RESORTS

DEFINITIONS

Adjusted Net Income and Adjusted Diluted EPS: Represents net income/(loss) and diluted earnings/(loss) per share excluding acquisition-related amortization, impairment charges, restructuring and related charges, contract termination costs, transaction-related items (acquisition-, disposition-, or separation-related) and foreign currency impacts of highly inflationary countries. The Company calculates the income tax effect of the adjustments using an estimated effective tax rate applicable to each adjustment.

Adjusted EBITDA: Represents net income/(loss) excluding net interest expense, depreciation and amortization, early extinguishment of debt charges, impairment charges, restructuring and related charges, contract termination costs, transaction-related items (acquisition-, disposition-, or separation-related), foreign currency impacts of highly inflationary countries, stock-based compensation expense, income taxes and development advance notes amortization. Adjusted EBITDA is a financial measure that is not recognized under U.S. GAAP and should not be considered as an alternative to net income/(loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, the Company's definition of adjusted EBITDA may not be comparable to similarly titled measures of other companies.

During the first quarter of 2021, the Company modified the definition of adjusted EBITDA to exclude the amortization of development advance notes to reflect how the Company's chief operating decision maker reviews operating performance beginning in 2021. The Company has applied the modified definition of adjusted EBITDA to all periods presented.

Average Daily Rate (ADR): Represents the average rate charged for renting a lodging room for one day.

Average Occupancy Rate: Represents the percentage of available rooms occupied during the period.

Constant Currency: Represents a comparison eliminating the effects of foreign exchange rate fluctuations between periods (foreign currency translation) and the impact caused by any foreign exchange related activities (i.e., hedges, balance sheet remeasurements and/or adjustments).

Free Cash Flow: See Table 3 for definition.

Number of Rooms: Represents the number of rooms at the end of the period which are (i) either under franchise and/or management agreements or Company-owned and (ii) properties under affiliation agreements for which we receive a fee for reservation and/or other services provided.

RevPAR: Represents revenue per available room and is calculated by multiplying average occupancy rate by ADR.

Royalty Rate: Represents the average royalty rate earned on our franchised properties and is calculated by dividing total royalties, excluding the impact of amortization of development advance notes, by total room revenues.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/wyndham-hotels--resorts-reports-third-quarter-2021-results-301410076.html

SOURCE Wyndham Hotels & Resorts